116 Nandina Path, Bastrop, TX, 78602 | $71/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

116 Nandina Path, Bastrop, TX, 78602 | $71/mo Cash Flow | Ziffy

For Sale

Listed for sale today

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3117 sft

124 Pinyon Pine Dr, Bastrop, TX, 78602

4 Bed
3 Bath
2493 sft

168 Palo Pinto Bnd, Bastrop, TX, 78602

4 Bed
3 Bath
2115 sft

Kline Plan, The Colony 50', Bastrop, TX, 78602

4 Bed
3 Bath
1794 sft

122 Salado Creek Trl, Bastrop, TX, 78602

Nearby investment properties with comparable prices

3 Bed
2 Bath
1923 sft

157 Rita Blanca Bnd, Bastrop, TX, 78602

4 Bed
3 Bath
2290 sft

117 Silverton Ln, Cedar Creek, TX, 78612

4 Bed
3 Bath
2290 sft

The Courtland Plan, Railhead, Cedar Creek, TX, 78612

4 Bed
3 Bath
2426 sft

Neches Plan, Adelton, Bastrop, TX, 78602

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Bastrop at 116 Nandina Path, Bastrop, TX, 78602 listed at $414,900 pairs $3,022/mo rent with a $2,031/mo payment to leave $71/mo cash flow. Total monthly income runs $3,022/mo, and annual cash flow reaches $856/yr on $137,539 cash to close. Return on cash invested measures 20.53% in year one, and rental yield registers 8.74% at a $414,900 basis. Equity gained on principal adds $2,677/yr, and annual property appreciation at 5% supports $114,629 by year five. Five-year ROI tracks 107.41% and total cumulative return in cash totals $147,734. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,022/mo property income relative to a $2,031/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2023

7,884 sqft lot

$N/A/sqft

No HOA

More details about the property

The inviting Kendall plan is now available in the serene masterplan community of The Colony. When stepping into the Kendall, you are welcomed with a long entryway with three bedrooms splitting off. As you make your way into the heart of the home, you are greeted with the open design of the kitchen overlooking the family room. Designed to impress, the kitchen showcases a large island with extensive counterspace and walk-in pantry. Providing peace and tranquility, the primary suite is tucked away in a corner of the home, with windows looking out to the back yard.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78602, Bastrop, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	16,506 (100%)
Owner Occupied HU	11,642 (70.5%)
Renter Occupied HU	3,542 (21.5%)
Vacant Housing Units	1,322 ( 8.0%)
Median Home Value	$347,719
Average Home Value	$396,837